2024-05-28  10:59:50 PM Chg. -2.680 Volume Bid10:59:50 PM Ask10:59:50 PM Market Capitalization Dividend Y. P/E Ratio
118.720EUR -2.21% -
Turnover: -
118.720Bid Size: - 119.200Ask Size: - 40.05 bill.EUR - -

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  7,436   7,159   7,450   8,042   8,097
Intangible Assets
  -   -   -   832   810
Long-Term Investments
  233   224   268   300   290
Fixed Assets
  9,940   9,477   10,226   12,349   12,272
Inventories
  1,790   1,813   1,790   1,903   2,239
Accounts Receivable
  2,315   2,164   2,263   2,235   2,207
Cash and Cash Equivalents
  616   539   442   303   270
Current Assets
  5,211   5,041   5,057   5,174   5,565
Total Assets
  15,151   14,518   15,283   17,523   17,837

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  2,834   3,190   3,055   3,336   3,840
Long-term debt
  6,472   6,247   6,213   7,878   8,141
Liabilities to Banks
  341   345   352   359   380
Provisions
  395   458   511   723   694
Liabilities
  14,269   14,564   15,089   16,654   17,100
Share Capital
  473   473   473   473   473
Total Equity
  882   -46   194   869   737
Minority Interests
  253   241   227   243   223
Total liabilities equity
  15,151   14,518   15,283   17,523   17,837

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  18,259   18,486   18,500   19,100   19,400
Depreciation (total)
  724   882   917   796   766
Operating Result
  3,299   2,229   2,991   3,244   2,561
Interest Income
  -308   -253   -250   -244   -250
Income Before Taxes
  2,991   1,813   2,650   2,930   2,225
Income Taxes
  -776   -471   -576   -676   -479
Minority Interests Profit
  -41   -35   -40   -44   -30
Net Income
  2,278   1,410   2,157   2,352   1,814

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  6.4400   4.0500   6.2800   6.9000   5.3800
Dividend per Share
  3.8800   4.0000   4.1200   4.2800   4.5600

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,929   2,970   2,736   3,729   2,730
Cash Flow from Investing Activities
  -851   -902   -1,042   -2,305   -1,056
Cash Flow from Financing
  -2,421   -2,115   -1,792   -1,567   -1,696
Decrease / Increase in Cash
  -307   -77   -97   -139   -33
Employees
  42,000   41,000   40,000   46,000   45,000